[PHARMA] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

15-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- -24.94%

YoY- -31.04%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	2,787,317	2,806,462	2,384,416	2,281,018	2,141,608	2,012,216	1,994,440	5.73%
YoY %	-0.68%	17.70%	4.53%	6.51%	6.43%	0.89%	-	-
Horiz. %	139.75%	140.71%	119.55%	114.37%	107.38%	100.89%	100.00%	-
PBT	65,732	62,145	77,706	70,930	90,597	118,673	116,968	-9.15%
YoY %	5.77%	-20.03%	9.55%	-21.71%	-23.66%	1.46%	-	-
Horiz. %	56.20%	53.13%	66.43%	60.64%	77.45%	101.46%	100.00%	-
Tax	-21,310	-23,097	-26,160	-27,065	-28,252	-27,282	-40,162	-10.01%
YoY %	7.74%	11.71%	3.34%	4.20%	-3.56%	32.07%	-	-
Horiz. %	53.06%	57.51%	65.14%	67.39%	70.35%	67.93%	100.00%	-
NP	44,421	39,048	51,546	43,865	62,345	91,390	76,805	-8.71%
YoY %	13.76%	-24.25%	17.51%	-29.64%	-31.78%	18.99%	-	-
Horiz. %	57.84%	50.84%	67.11%	57.11%	81.17%	118.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,093	39,172	50,708	42,697	61,913	90,642	76,196	-8.36%
YoY %	15.12%	-22.75%	18.76%	-31.04%	-31.70%	18.96%	-	-
Horiz. %	59.18%	51.41%	66.55%	56.04%	81.25%	118.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.42%	37.17%	33.67%	38.16%	31.18%	22.99%	34.34%	-
YoY %	-12.78%	10.40%	-11.77%	22.39%	35.62%	-33.05%	-	-
Horiz. %	94.41%	108.24%	98.05%	111.12%	90.80%	66.95%	100.00%	-
Total Cost	2,742,896	2,767,414	2,332,869	2,237,153	2,079,262	1,920,825	1,917,634	6.14%
YoY %	-0.89%	18.63%	4.28%	7.59%	8.25%	0.17%	-	-
Horiz. %	143.04%	144.31%	121.65%	116.66%	108.43%	100.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	345,040	516,387	522,618	531,892	530,907	534,070	507,513	-6.22%
YoY %	-33.18%	-1.19%	-1.74%	0.19%	-0.59%	5.23%	-	-
Horiz. %	67.99%	101.75%	102.98%	104.80%	104.61%	105.23%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	34,852	29,557	48,535	44,973	44,889	79,389	55,239	-7.38%
YoY %	17.91%	-39.10%	7.92%	0.19%	-43.46%	43.72%	-	-
Horiz. %	63.09%	53.51%	87.86%	81.42%	81.26%	143.72%	100.00%	-
Div Payout %	77.29%	75.46%	95.71%	105.33%	72.50%	87.59%	72.50%	-
YoY %	2.43%	-21.16%	-9.13%	45.28%	-17.23%	20.81%	-	-
Horiz. %	106.61%	104.08%	132.01%	145.28%	100.00%	120.81%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	345,040	516,387	522,618	531,892	530,907	534,070	507,513	-6.22%
YoY %	-33.18%	-1.19%	-1.74%	0.19%	-0.59%	5.23%	-	-
Horiz. %	67.99%	101.75%	102.98%	104.80%	104.61%	105.23%	100.00%	-
NOSH	261,705	261,229	260,505	259,821	258,979	258,880	258,935	0.17%
YoY %	0.18%	0.28%	0.26%	0.33%	0.04%	-0.02%	-	-
Horiz. %	101.07%	100.89%	100.61%	100.34%	100.02%	99.98%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	1.59%	1.39%	2.16%	1.92%	2.91%	4.54%	3.85%	-
YoY %	14.39%	-35.65%	12.50%	-34.02%	-35.90%	17.92%	-	-
Horiz. %	41.30%	36.10%	56.10%	49.87%	75.58%	117.92%	100.00%	-
ROE	13.07%	7.59%	9.70%	8.03%	11.66%	16.97%	15.01%	-
YoY %	72.20%	-21.75%	20.80%	-31.13%	-31.29%	13.06%	-	-
Horiz. %	87.08%	50.57%	64.62%	53.50%	77.68%	113.06%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	1,066.33	1,076.09	917.05	879.14	826.94	777.28	770.25	5.56%
YoY %	-0.91%	17.34%	4.31%	6.31%	6.39%	0.91%	-	-
Horiz. %	138.44%	139.71%	119.06%	114.14%	107.36%	100.91%	100.00%	-
EPS	17.25	15.01	19.51	16.45	23.91	35.01	29.43	-8.51%
YoY %	14.92%	-23.07%	18.60%	-31.20%	-31.71%	18.96%	-	-
Horiz. %	58.61%	51.00%	66.29%	55.90%	81.24%	118.96%	100.00%	-
DPS	13.33	11.33	18.67	17.33	17.33	30.67	21.33	-7.52%
YoY %	17.65%	-39.31%	7.73%	0.00%	-43.50%	43.79%	-	-
Horiz. %	62.49%	53.12%	87.53%	81.25%	81.25%	143.79%	100.00%	-
NAPS	1.32	1.98	2.01	2.05	2.05	2.063	1.96	-6.37%
YoY %	-33.33%	-1.49%	-1.95%	0.00%	-0.63%	5.26%	-	-
Horiz. %	67.35%	101.02%	102.55%	104.59%	104.59%	105.26%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 259,821
RPS	193.40	194.73	165.44	158.27	148.60	139.62	138.38	5.73%
YoY %	-0.68%	17.70%	4.53%	6.51%	6.43%	0.90%	-	-
Horiz. %	139.76%	140.72%	119.55%	114.37%	107.39%	100.90%	100.00%	-
EPS	3.13	2.72	3.52	2.96	4.30	6.29	5.29	-8.36%
YoY %	15.07%	-22.73%	18.92%	-31.16%	-31.64%	18.90%	-	-
Horiz. %	59.17%	51.42%	66.54%	55.95%	81.29%	118.90%	100.00%	-
DPS	2.42	2.05	3.37	3.12	3.11	5.51	3.83	-7.35%
YoY %	18.05%	-39.17%	8.01%	0.32%	-43.56%	43.86%	-	-
Horiz. %	63.19%	53.52%	87.99%	81.46%	81.20%	143.86%	100.00%	-
NAPS	0.2394	0.3583	0.3626	0.3691	0.3684	0.3706	0.3521	-6.22%
YoY %	-33.18%	-1.19%	-1.76%	0.19%	-0.59%	5.25%	-	-
Horiz. %	67.99%	101.76%	102.98%	104.83%	104.63%	105.25%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	4.32	2.44	2.89	4.14	5.58	6.50	4.63	-
P/RPS	0.41	0.23	0.32	0.47	0.67	0.84	0.60	-6.14%
YoY %	78.26%	-28.12%	-31.91%	-29.85%	-20.24%	40.00%	-	-
Horiz. %	68.33%	38.33%	53.33%	78.33%	111.67%	140.00%	100.00%	-
P/EPS	25.04	16.25	14.82	25.16	23.34	18.56	15.73	8.04%
YoY %	54.09%	9.65%	-41.10%	7.80%	25.75%	17.99%	-	-
Horiz. %	159.19%	103.31%	94.21%	159.95%	148.38%	117.99%	100.00%	-
EY	3.99	6.16	6.75	3.97	4.28	5.39	6.36	-7.46%
YoY %	-35.23%	-8.74%	70.03%	-7.24%	-20.59%	-15.25%	-	-
Horiz. %	62.74%	96.86%	106.13%	62.42%	67.30%	84.75%	100.00%	-
DY	3.09	4.64	6.46	4.19	3.11	4.72	4.61	-6.44%
YoY %	-33.41%	-28.17%	54.18%	34.73%	-34.11%	2.39%	-	-
Horiz. %	67.03%	100.65%	140.13%	90.89%	67.46%	102.39%	100.00%	-
P/NAPS	3.27	1.23	1.44	2.02	2.72	3.15	2.36	5.58%
YoY %	165.85%	-14.58%	-28.71%	-25.74%	-13.65%	33.47%	-	-
Horiz. %	138.56%	52.12%	61.02%	85.59%	115.25%	133.47%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	19/11/20	20/11/19	19/11/18	15/11/17	21/11/16	26/11/15	21/11/14	-
Price	5.72	2.21	3.09	3.82	5.70	6.50	4.45	-
P/RPS	0.54	0.21	0.34	0.43	0.69	0.84	0.58	-1.18%
YoY %	157.14%	-38.24%	-20.93%	-37.68%	-17.86%	44.83%	-	-
Horiz. %	93.10%	36.21%	58.62%	74.14%	118.97%	144.83%	100.00%	-
P/EPS	33.16	14.71	15.84	23.21	23.84	18.56	15.12	13.97%
YoY %	125.42%	-7.13%	-31.75%	-2.64%	28.45%	22.75%	-	-
Horiz. %	219.31%	97.29%	104.76%	153.51%	157.67%	122.75%	100.00%	-
EY	3.02	6.80	6.31	4.31	4.19	5.39	6.61	-12.22%
YoY %	-55.59%	7.77%	46.40%	2.86%	-22.26%	-18.46%	-	-
Horiz. %	45.69%	102.87%	95.46%	65.20%	63.39%	81.54%	100.00%	-
DY	2.33	5.13	6.04	4.54	3.04	4.72	4.79	-11.30%
YoY %	-54.58%	-15.07%	33.04%	49.34%	-35.59%	-1.46%	-	-
Horiz. %	48.64%	107.10%	126.10%	94.78%	63.47%	98.54%	100.00%	-
P/NAPS	4.33	1.12	1.54	1.86	2.78	3.15	2.27	11.35%
YoY %	286.61%	-27.27%	-17.20%	-33.09%	-11.75%	38.77%	-	-
Horiz. %	190.75%	49.34%	67.84%	81.94%	122.47%	138.77%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:15:00

ADX

5 Mins

SELL

2024-05-16 16:15:00

OBV

5 Mins

SELL

2024-05-16 16:10:00

ADX

5 Mins

BUY

2024-05-16 16:00:00

EMA 5

30 Mins

BUY

2024-05-16 15:55:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

658

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

422

PTRANS

PERAK TRANSIT BERHAD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

408

HLIND

HONG LEONG INDUSTRIES BHD

406

MYEG

MY E.G. SERVICES BHD

391

MBSB

MALAYSIA BUILDING SOCIETY BHD

339

SUPERMX

SUPERMAX CORPORATION BHD

313

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More